[SAMCHEM] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.71%
YoY- 133.28%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,224,286 1,127,464 1,479,041 1,279,665 1,042,913 1,035,712 1,083,484 2.05%
PBT 44,284 26,474 99,960 107,950 44,464 31,567 36,980 3.04%
Tax -11,667 -8,265 -21,712 -24,021 -11,931 -8,260 -9,637 3.23%
NP 32,617 18,209 78,248 83,929 32,533 23,307 27,343 2.98%
-
NP to SH 27,178 18,293 68,208 68,811 29,497 21,425 24,438 1.78%
-
Tax Rate 26.35% 31.22% 21.72% 22.25% 26.83% 26.17% 26.06% -
Total Cost 1,191,669 1,109,255 1,400,793 1,195,736 1,010,380 1,012,405 1,056,141 2.03%
-
Net Worth 282,879 282,879 277,439 228,479 171,359 155,039 144,159 11.87%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 9,792 11,968 22,304 19,040 8,704 10,880 7,668 4.15%
Div Payout % 36.03% 65.42% 32.70% 27.67% 29.51% 50.78% 31.38% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 282,879 282,879 277,439 228,479 171,359 155,039 144,159 11.87%
NOSH 544,000 544,000 544,000 544,000 272,000 272,000 272,000 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.66% 1.62% 5.29% 6.56% 3.12% 2.25% 2.52% -
ROE 9.61% 6.47% 24.58% 30.12% 17.21% 13.82% 16.95% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 225.05 207.25 271.88 235.23 383.42 380.78 398.34 -9.06%
EPS 5.00 3.36 12.54 12.65 10.84 7.88 8.98 -9.29%
DPS 1.80 2.20 4.10 3.50 3.20 4.00 2.82 -7.20%
NAPS 0.52 0.52 0.51 0.42 0.63 0.57 0.53 -0.31%
Adjusted Per Share Value based on latest NOSH - 544,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 225.05 207.25 271.88 235.23 191.71 190.39 199.17 2.05%
EPS 5.00 3.36 12.54 12.65 5.42 3.94 4.49 1.80%
DPS 1.80 2.20 4.10 3.50 1.60 2.00 1.41 4.15%
NAPS 0.52 0.52 0.51 0.42 0.315 0.285 0.265 11.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.53 0.51 0.75 0.92 0.86 0.58 0.95 -
P/RPS 0.24 0.25 0.28 0.39 0.22 0.15 0.24 0.00%
P/EPS 10.61 15.17 5.98 7.27 7.93 7.36 10.57 0.06%
EY 9.43 6.59 16.72 13.75 12.61 13.58 9.46 -0.05%
DY 3.40 4.31 5.47 3.80 3.72 6.90 2.97 2.27%
P/NAPS 1.02 0.98 1.47 2.19 1.37 1.02 1.79 -8.93%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 15/11/23 14/11/22 27/10/21 28/10/20 08/11/19 09/11/18 -
Price 0.485 0.525 0.705 1.01 1.12 0.58 0.80 -
P/RPS 0.22 0.25 0.26 0.43 0.29 0.15 0.20 1.59%
P/EPS 9.71 15.61 5.62 7.98 10.33 7.36 8.90 1.46%
EY 10.30 6.41 17.78 12.52 9.68 13.58 11.23 -1.42%
DY 3.71 4.19 5.82 3.47 2.86 6.90 3.52 0.87%
P/NAPS 0.93 1.01 1.38 2.40 1.78 1.02 1.51 -7.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment